FLS
Flowserve Corp
Price:  
47.43 
USD
Volume:  
455,166.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLS Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Flowserve Corp (FLS) is 50.85 USD. This FLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.43 USD, the upside of Flowserve Corp is %.

The range of the Intrinsic Value is 36.02 - 84.82 USD

47.43 USD
Stock Price
50.85 USD
Intrinsic Value
Intrinsic Value Details

FLS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.02 - 84.82 50.85 7.2%
DCF (Growth 10y) 43.13 - 94.06 58.74 23.9%
DCF (EBITDA 5y) 38.64 - 56.56 46.93 -1.1%
DCF (EBITDA 10y) 44.21 - 65.20 53.67 13.1%
Fair Value 44.47 - 44.47 44.47 -6.23%
P/E 30.72 - 51.06 38.75 -18.3%
EV/EBITDA 31.38 - 45.48 37.28 -21.4%
EPV 14.55 - 20.04 17.29 -63.5%
DDM - Stable 14.65 - 39.67 27.16 -42.7%
DDM - Multi 26.83 - 54.56 35.78 -24.6%

FLS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,244.16
Beta 0.73
Outstanding shares (mil) 131.65
Enterprise Value (mil) 6,930.94
Market risk premium 4.60%
Cost of Equity 9.77%
Cost of Debt 4.70%
WACC 8.76%